[MWE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.73%
YoY- 28.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 488,178 471,136 487,266 656,218 647,016 518,914 457,322 1.09%
PBT 41,388 48,279 21,302 27,009 42,992 9,728 -5,895 -
Tax -7,351 -6,555 -3,825 -6,214 -27,555 -16,382 -16,629 -12.70%
NP 34,037 41,724 17,477 20,795 15,437 -6,654 -22,524 -
-
NP to SH 31,918 40,890 19,109 19,780 15,437 -6,654 -22,524 -
-
Tax Rate 17.76% 13.58% 17.96% 23.01% 64.09% 168.40% - -
Total Cost 454,141 429,412 469,789 635,423 631,579 525,568 479,846 -0.91%
-
Net Worth 320,984 304,958 286,971 268,081 224,501 215,950 227,134 5.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20,809 20,809 11,565 4,608 8,331 2,082 - -
Div Payout % 65.20% 50.89% 60.53% 23.30% 53.97% 0.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 320,984 304,958 286,971 268,081 224,501 215,950 227,134 5.92%
NOSH 230,924 231,029 231,428 231,104 209,814 209,661 210,309 1.56%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.97% 8.86% 3.59% 3.17% 2.39% -1.28% -4.93% -
ROE 9.94% 13.41% 6.66% 7.38% 6.88% -3.08% -9.92% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 211.40 203.93 210.55 283.95 308.37 247.50 217.45 -0.46%
EPS 13.82 17.70 8.26 8.56 7.36 -3.17 -10.71 -
DPS 9.00 9.00 5.00 2.00 4.00 0.99 0.00 -
NAPS 1.39 1.32 1.24 1.16 1.07 1.03 1.08 4.29%
Adjusted Per Share Value based on latest NOSH - 231,104
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 210.82 203.46 210.43 283.39 279.42 224.10 197.50 1.09%
EPS 13.78 17.66 8.25 8.54 6.67 -2.87 -9.73 -
DPS 8.99 8.99 4.99 1.99 3.60 0.90 0.00 -
NAPS 1.3862 1.317 1.2393 1.1577 0.9695 0.9326 0.9809 5.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.84 0.92 0.62 0.62 0.64 0.55 0.46 -
P/RPS 0.40 0.45 0.29 0.22 0.21 0.22 0.21 11.32%
P/EPS 6.08 5.20 7.51 7.24 8.70 -17.33 -4.30 -
EY 16.45 19.24 13.32 13.80 11.50 -5.77 -23.28 -
DY 10.71 9.78 8.06 3.23 6.25 1.81 0.00 -
P/NAPS 0.60 0.70 0.50 0.53 0.60 0.53 0.43 5.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 20/11/03 27/11/02 -
Price 0.70 0.99 0.70 0.56 0.62 0.62 0.44 -
P/RPS 0.33 0.49 0.33 0.20 0.20 0.25 0.20 8.69%
P/EPS 5.06 5.59 8.48 6.54 8.43 -19.54 -4.11 -
EY 19.75 17.88 11.80 15.28 11.87 -5.12 -24.34 -
DY 12.86 9.09 7.14 3.57 6.45 1.60 0.00 -
P/NAPS 0.50 0.75 0.56 0.48 0.58 0.60 0.41 3.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment